Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $77,850 initial cash invested.
-14.86%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$1,377
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,377
Total Expenses
$2,341
Mortgage P&I
104%
$1,433
Property Taxes
25%
$341
Home Insurance
7%
$100
HOA
0%
$0
Property Management
12%
$165
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$151